
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,610.7 | 1,700 | 1,758.2 | 2,303 | 2,779.6 | 2,819.7 | |
COGS | 1,296.8 | 1,373.6 | 1,365.9 | 1,788.9 | 2,202.1 | 2,270.5 | |
Gross Profit | 313.8 | 326.4 | 392.3 | 514.1 | 577.5 | 549.2 | |
Operating Expenses & Income | |||||||
Operating Income | 80.37 | 79.65 | 82.37 | 112.3 | 189.7 | 161.2 | |
Total Operating Expenses | 233.4 | 246.8 | 309.9 | 401.7 | 2,589.9 | 1,528 | |
R&D Expenses | 76.98 | 75.89 | 81.22 | 110.6 | 142.3 | 143.5 | |
Selling General & Admin Expenses | 91.41 | 93.73 | 95.96 | 129.7 | 100.4 | 52.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.53) | (23.96) | (27.8) | (33.79) | (28.84) | (28.08) | |
Interest Income | 1.315273 | 1.103415 | 1.001436 | 0.936217 | 0.946202 | 0.614176 | |
Income Tax Expense | 3.400043 | 19.87 | 19.44 | 16.7 | - | 22.16 | |
Net Income | |||||||
Net Income | 62.65 | 70.6 | 58.87 | 71.46 | 105.4 | 57.34 | |
Supplemental | |||||||
EBIT | 87.61 | 102.1 | 108.6 | 142.7 | - | - | |
EBITDA | 172.2 | 188 | 209.2 | 272 | - | - | |